[PUC] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PUC] PUC BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -18.73%
YoY- -75.66%
Quarter Report
Latest QR
Upcoming QR
PUC's Result
PUC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 52,470 43,032 25,753 27,387 53,429 21,131 19,291 18.13%
PBT 8,535 -19,066 2,665 2,590 10,061 1,706 2,076 26.55%
Tax -2,079 -323 205 -104 -223 -500 -696 19.99%
NP 6,456 -19,389 2,870 2,486 9,838 1,206 1,380 29.30%
-
NP to SH 6,440 -19,382 2,895 2,397 9,849 1,206 1,380 29.25%
-
Tax Rate 24.36% - -7.69% 4.02% 2.22% 29.31% 33.53% -
Total Cost 46,014 62,421 22,883 24,901 43,591 19,925 17,911 17.02%
-
Net Worth 208,952 177,542 168,977 131,072 117,256 12,079 15,286 54.59%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 9 9 -
Div Payout % - - - - - 0.81% 0.69% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 208,952 177,542 168,977 131,072 117,256 12,079 15,286 54.59%
NOSH 1,920,503 1,402,462 1,068,800 1,089,545 994,545 97,258 95,065 64.99%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.30% -45.06% 11.14% 9.08% 18.41% 5.71% 7.15% -
ROE 3.08% -10.92% 1.71% 1.83% 8.40% 9.98% 9.03% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.21 3.57 2.41 2.51 5.37 21.73 20.29 -26.44%
EPS 0.39 -1.61 0.27 0.22 1.09 1.24 1.45 -19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.1277 0.1474 0.1581 0.1203 0.1179 0.1242 0.1608 -3.76%
Adjusted Per Share Value based on latest NOSH - 920,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.90 1.56 0.93 0.99 1.93 0.76 0.70 18.09%
EPS 0.23 -0.70 0.10 0.09 0.36 0.04 0.05 28.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0642 0.0611 0.0474 0.0424 0.0044 0.0055 54.70%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.115 0.33 0.065 0.12 0.135 0.245 0.14 -
P/RPS 3.59 9.24 2.70 4.77 2.51 1.13 0.69 31.61%
P/EPS 29.22 -20.51 24.00 54.55 13.63 19.76 9.64 20.29%
EY 3.42 -4.88 4.17 1.83 7.34 5.06 10.37 -16.87%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.07 -
P/NAPS 0.90 2.24 0.41 1.00 1.15 1.97 0.87 0.56%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 23/02/17 23/02/16 27/02/15 28/02/14 27/02/13 -
Price 0.095 0.26 0.09 0.085 0.145 0.185 0.145 -
P/RPS 2.96 7.28 3.74 3.38 2.70 0.85 0.71 26.85%
P/EPS 24.14 -16.16 33.23 38.64 14.64 14.92 9.99 15.83%
EY 4.14 -6.19 3.01 2.59 6.83 6.70 10.01 -13.67%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.07 -
P/NAPS 0.74 1.76 0.57 0.71 1.23 1.49 0.90 -3.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment